[TDEX] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[TDEX] TECHNODEX BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 26.19%
YoY- -68.15%
Quarter Report
Latest QR
Upcoming QR
TDEX's Result
TDEX's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 6,934 9,759 13,029 12,560 10,092 7,226 2,997 75.01%
PBT -3,470 -577 1,931 -18,098 -24,515 -27,431 -31,529 -77.06%
Tax 4 4 -1 -10 -19 -27 -35 -
NP -3,466 -573 1,930 -18,108 -24,534 -27,458 -31,564 -77.09%
-
NP to SH -3,466 -573 1,930 -18,108 -24,534 -27,458 -31,564 -77.09%
-
Tax Rate - - 0.05% - - - - -
Total Cost 10,400 10,332 11,099 30,668 34,626 34,684 34,561 -55.12%
-
Net Worth 20,574 20,311 21,190 21,000 21,175 20,638 20,567 0.02%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 20,574 20,311 21,190 21,000 21,175 20,638 20,567 0.02%
NOSH 257,187 253,898 235,454 233,333 235,283 229,318 227,263 8.60%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -49.99% -5.87% 14.81% -144.17% -243.10% -379.99% -1,053.19% -
ROE -16.85% -2.82% 9.11% -86.23% -115.86% -133.04% -153.47% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 2.70 3.84 5.53 5.38 4.29 3.15 1.32 61.20%
EPS -1.35 -0.23 0.82 -7.76 -10.43 -11.97 -13.89 -78.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.09 0.09 0.09 0.09 0.0905 -7.89%
Adjusted Per Share Value based on latest NOSH - 233,333
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 0.82 1.16 1.55 1.49 1.20 0.86 0.36 73.20%
EPS -0.41 -0.07 0.23 -2.15 -2.91 -3.26 -3.74 -77.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0244 0.0241 0.0251 0.0249 0.0251 0.0245 0.0244 0.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.12 0.15 0.09 0.08 0.09 0.13 0.16 -
P/RPS 4.45 3.90 1.63 1.49 2.10 4.13 12.13 -48.78%
P/EPS -8.90 -66.47 10.98 -1.03 -0.86 -1.09 -1.15 291.74%
EY -11.23 -1.50 9.11 -97.01 -115.86 -92.11 -86.80 -74.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.88 1.00 0.89 1.00 1.44 1.77 -10.45%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 17/08/12 30/05/12 29/02/12 25/11/11 26/08/11 30/05/11 28/02/11 -
Price 0.10 0.12 0.18 0.09 0.08 0.09 0.14 -
P/RPS 3.71 3.12 3.25 1.67 1.87 2.86 10.62 -50.42%
P/EPS -7.42 -53.17 21.96 -1.16 -0.77 -0.75 -1.01 278.36%
EY -13.48 -1.88 4.55 -86.23 -130.34 -133.04 -99.21 -73.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.50 2.00 1.00 0.89 1.00 1.55 -13.37%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment